[RKI] QoQ Annualized Quarter Result on 30-Jun-2005 [#4]

Stock
[RKI] RHONG KHEN INTERNATIONAL BERHAD
Announcement Date
23-Aug-2005
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2005
Quarter
30-Jun-2005 [#4]
Profit Trend
QoQ- 4.9%
YoY- 29.86%
Quarter Report
Latest QR
Upcoming QR
RKI's Result
RKI's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Revenue 350,506 354,326 352,960 293,468 301,589 318,796 303,236 10.14%
PBT 17,280 21,964 18,904 15,219 14,948 17,738 16,184 4.46%
Tax -406 -570 -240 -584 -996 -1,190 -1,720 -61.83%
NP 16,873 21,394 18,664 14,635 13,952 16,548 14,464 10.82%
-
NP to SH 17,286 21,536 18,664 14,635 13,952 16,548 14,464 12.62%
-
Tax Rate 2.35% 2.60% 1.27% 3.84% 6.66% 6.71% 10.63% -
Total Cost 333,633 332,932 334,296 278,833 287,637 302,248 288,772 10.11%
-
Net Worth 149,667 157,343 146,460 141,348 137,243 135,322 134,069 7.62%
Dividend
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Div 5,871 8,806 - 3,390 4,510 6,766 - -
Div Payout % 33.97% 40.89% - 23.17% 32.33% 40.89% - -
Equity
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Net Worth 149,667 157,343 146,460 141,348 137,243 135,322 134,069 7.62%
NOSH 64,760 64,750 64,805 64,586 64,433 64,439 64,456 0.31%
Ratio Analysis
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
NP Margin 4.81% 6.04% 5.29% 4.99% 4.63% 5.19% 4.77% -
ROE 11.55% 13.69% 12.74% 10.35% 10.17% 12.23% 10.79% -
Per Share
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
RPS 541.24 547.22 544.64 454.38 468.06 494.72 470.45 9.80%
EPS 26.69 33.26 28.80 22.66 21.65 25.68 22.44 12.26%
DPS 9.07 13.60 0.00 5.25 7.00 10.50 0.00 -
NAPS 2.3111 2.43 2.26 2.1885 2.13 2.10 2.08 7.28%
Adjusted Per Share Value based on latest NOSH - 64,571
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
RPS 179.11 181.06 180.36 149.96 154.11 162.91 154.96 10.14%
EPS 8.83 11.01 9.54 7.48 7.13 8.46 7.39 12.61%
DPS 3.00 4.50 0.00 1.73 2.30 3.46 0.00 -
NAPS 0.7648 0.804 0.7484 0.7223 0.7013 0.6915 0.6851 7.61%
Price Multiplier on Financial Quarter End Date
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Date 31/03/06 30/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 -
Price 1.22 1.19 1.27 1.33 1.35 1.33 1.00 -
P/RPS 0.23 0.22 0.23 0.29 0.29 0.27 0.21 6.25%
P/EPS 4.57 3.58 4.41 5.87 6.23 5.18 4.46 1.63%
EY 21.88 27.95 22.68 17.04 16.04 19.31 22.44 -1.67%
DY 7.43 11.43 0.00 3.95 5.19 7.89 0.00 -
P/NAPS 0.53 0.49 0.56 0.61 0.63 0.63 0.48 6.83%
Price Multiplier on Announcement Date
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Date 14/06/06 27/02/06 25/11/05 23/08/05 30/05/05 24/02/05 30/11/04 -
Price 1.15 1.17 1.27 1.27 1.34 1.30 1.17 -
P/RPS 0.21 0.21 0.23 0.28 0.29 0.26 0.25 -10.98%
P/EPS 4.31 3.52 4.41 5.60 6.19 5.06 5.21 -11.88%
EY 23.21 28.43 22.68 17.84 16.16 19.75 19.18 13.57%
DY 7.88 11.62 0.00 4.13 5.22 8.08 0.00 -
P/NAPS 0.50 0.48 0.56 0.58 0.63 0.62 0.56 -7.28%

PBT = Profit before Tax, NP = Net Profit, NP to SH = Net Profit Attributable to Shareholder, Div = Dividend, NP Margin = Net Profit Margin, ROE = Return on Equity, NOSH = Number of Shares, RPS = Revenue per Share, EPS = Earning Per Share, DPS = Dividend Per Share, NAPS = Net Asset Per Share, EOQ = End of Quarter, ANN = Announcement, P/RPS = Price/Revenue per Share, P/EPS = Price/Earning per Share, P/NAPS = Price/Net Asset per Share, EY = Earning Yield, DY = Dividend Yield.

NOSH is estimated based on the NP to SH and EPS. Div is an estimated figure based on the DPS and NOSH. Net Worth is an estimated figure based on the NAPS and NOSH.

Div Payout %, NP Margin, ROE, DY, QoQ ⃤ & YoY ⃤ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.

Discussions
Be the first to like this. Showing 0 of 0 comments
Post a Comment